I need help fill. all blank spaces.

ACME Corp.
Note: Enter formulas in the cells highlighted yellow. Cells that have a little triangle in the upper right hand corner have comments you can view. Let the cursor hover over the cell and the comment will appear. These comments have hints or instructions.
Part a. Enter formulas to complete the balance sheet and income statement.
Income Statement (Millions)
	2018	2019	2020
Sales	3,729.60	4,139.86	4,512.44
Costs of Goods Sold	2,312.35	2,566.71	2,797.71
Sales, General and Administrative	745.92	827.97	902.49
Depreciation	186.48	206.99	225.62
Operating Profit
Interest expense	88.05	96.49	105.73
Earnings Before Taxes
Taxes (40%)
Net Income
Dividends	100.00	160.04	104.89
Additions to Retained Earnings	xxxxxxx
Balance Sheet (Millions)
Assets	2018	2019	2020
Cash	37.30	41.40	45.12
Inventory	522.14	579.58	631.74
Accounts receivable	932.40	1034.96	1128.11
Total current assets
Gross PPE	2,619.28	3,031.40	3,443.32
Accumulated depreciation	754.48
Net PPE	1,864.80	2,069.93	2,256.23
Total assets	xxxxxxxx	3,725.87	4,061.20
Liabilities
Accounts payable	372.96	413.99	451.24
Accrued expenses	186.48	206.99	225.62
Short-term debt	183.19	285.90	381.71
Total current liabilities
Long-term debt	1,000.00	1,000.00	1,000.00
Total liabilities
Common stock	500.00	600.00	600.00
Retained earnings	1,114.01
Total common equity
Total liabilities and equity
Part b. Enter formulas to complete the statement of shareholders' equity and statement of cash flow.
Statement of Shareholders' Equity
		2019	2020
Balance as of December 31 of previous year	xxxx
Net Income	xxxxxx
Dividends on Common Stock	xxxxxx
Issuance of Common Stock	xxxxx
Common Stock Repurchases	xxxxxx	0.00	0.00
Balance as of December 31	xxxxx
Statement of Cash Flows
		2019	2020
Operating Activities
Net Income	xxxxxx
Depreciation & Amortization	xxxxxxx
Change in Inventory	xxxxxx
Change in Accounts Receivable	xxxxxx
Change in Accounts Payable	xxxxx
Change in Accruals	xxxxxx
Net cash from operating activities	xxxxxxx
Investing Activities
Investment in PPE	xxxxxx
Net cash from investing activities	xxxxxxx
Financing Activities
Change in short-term debt	xxxxx
Change in long-term debt	xxxxxxx
Change in common stock	xxxxx
Common dividends	xxxxx
Net cash from financing activities	xxxxx
Net cash flow
Starting cash	xxxxx
Ending cash	xxxxxx
Part c. Free Cash Flow
Cash Flow Identity
		2019	2020
Operating profit	xxxx
- Taxes	xxxxxx
NOPAT	xxxxx
+ Depreciation	xxxxx
Operating Cash Flow (OCF)	xxxxxx
Investment in NOWC	xxxxxx
CAPEX (Net Capital Spending)	xxxxxxx
Total Investment	xxxxxx
Free Cash Flow	xxxxx